HomeMy WebLinkAbout20230847 395 Broadway Two Story Addition Sketch Site Plan Cost EstimateLANSING ENGINEERING, PC
2452 NYS Route 9, Suite 301, Malta, NY 12020 Tel: 899-5243 Fax: 899-5245
ON-SITE
LABOR AND MATERIAL
ITEM UNIT QUANTITY UNIT COST SUBTOTAL
DEMOLITION
REMOVE ASPHALT & CONCRETE SF 2400 1.75$ 4,200.00$
REMOVE TRANSFORMER AREA LS 1.0 2,500.00$ 2,500.00$
EROSION CONTROL
SILT FENCE LF 490 2.00$ 980.00$
CONSTRUCTION ENTRANCE EA 1 1,200.00$ 1,200.00$
CONCRETE WASHOUT AREA EA 2 1,250.00$ 2,500.00$
PROPOSED SITE PLAN
CONCRETE SIDEWALKS SF 650 5.50$ 3,575.00$
CONCRETE CURBING LF 130 13.55$ 1,761.50$
DECORATIVE FENCING LF 440 11.80$ 5,192.00$
ELECTRIC ENTRY GATE LF 40 14.00$ 560.00$
NEW ELECTRICAL UTILITIES LS 1 450.00$ 450.00$
PLACE AND GRADE TOPSOIL SY 320 5.00$ 1,600.00$
SEED/FERTILIZE/MULCH SY 320 2.00$ 640.00$
SITE LANDSCAPING/SCREEING EA 63 125.00$ 7,875.00$
BENCHES EA 2 500.00$ 1,000.00$
BIKE RACKS EA 5 200.00$ 1,000.00$
SUB TOTAL $35,033.50
3% MOBILIZATION COSTS $1,051.01
10% CONTINGENCIES COSTS $3,503.35
COST $39,587.86
5% ENGINEERING, LEGAL, & ADMIN $1,979.39
TOTAL $41,567.25
TOTAL (TO BE POSTED WITH CITY = 25%)$10,391.81
395 Broadway Sketch Plan
Infrastructure Cost Opinion
CITY OF SARATOGA SPRINGS, NEW YORK
10/2/2023
OFF-SITE, WITHIN CITY ROW
LABOR AND MATERIAL
ITEM UNIT QUANTITY UNIT COST SUBTOTAL
DEMOLITION
REMOVE EXISTING UTILITY POLES EA 4 2,500.00$ 10,000.00$
REMOVE EXISTING ASPHALT & CONCRETE SF 4500 1.75$ 7,875.00$
REMOVE EXISTING CURB LF 320 5.35$ 1,712.00$
EROSION CONTROL
SILT FENCE LF 160 2.00$ 320.00$
CONSTRUCTION ENTRANCE EA 1 1,200.00$ 1,200.00$
PROPOSED SITE PLAN
CONCRETE SIDEWALK SF 4500 5.50$ 24,750.00$
CONCRETE CURBING LF 320 13.55$ 4,336.00$
RETAINING WALL SF (FACE)350 60.00$ 21,000.00$
BENCHES EA 3 500.00$ 1,500.00$
PLACE AND GRADE TOPSOIL SY 46 5.00$ 230.00$
SEED/FERTILIZE/MULCH SY 46 2.00$ 92.00$
SITE LANDSCAPING/SCREENING EA 24 125.00$ 3,000.00$
SUB TOTAL $76,015.00
3% MOBILIZATION COSTS $2,280.45
10% CONTINGENCIES COSTS $7,601.50
COST $85,896.95
5% ENGINEERING, LEGAL, & ADMIN $4,294.85
TOTAL $90,191.80
GRAND TOTAL $100,583.61
Item costs were determined by referencing the "RS Means Site Work and Landscape Cost Data",
"RS Means Heavy Construction Cost Data", the New York State Department of Transportation weighted
average bid prive program, as well as similar projects and professional experience.